Valuation Intercos S.p.A. London S.E.

Stocks

Real-time Estimate Cboe Europe 09:21:01 02/10/2026 BST			5-day change	1st Jan Change
12.57 ^EUR	-3.60%		-0.46%	+17.69%

09-17	Intercos Group buys back 132,900 treasury shares for nearly €2m	AN
09-10	Intercos continues its buyback, purchases more than 115,000 treasury shares	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,346	1,222	1,376	1,340	1,066	1,164	-	-
Change	-	-9.19%	12.6%	-2.66%	-20.46%	9.21%	-	-
Enterprise Value (EV) ¹	1,473	1,313	1,477	1,438	1,166	1,275	1,247	1,216
Change	-	-10.84%	12.46%	-2.65%	-18.87%	9.32%	-2.21%	-2.48%
P/E	48.5x	27x	26.5x	27.8x	21.7x	18.2x	15.8x	14.2x
PBR	3.67x	2.92x	3.08x	2.81x	2.19x	2.23x	2.05x	1.86x
PEG	-	0.4x	1.8x	-3.75x	10.85x	0.5x	1x	1.3x
Capitalization / Revenue	2x	1.46x	1.39x	1.26x	1.02x	1.06x	1x	0.95x
EV / Revenue	2.19x	1.57x	1.49x	1.35x	1.11x	1.16x	1.07x	0.99x
EV / EBITDA	14.6x	10.8x	10.7x	10x	7.48x	7.82x	7.08x	6.46x
EV / EBIT	34.4x	18.5x	16x	15.3x	11.3x	11.7x	10.4x	9.33x
EV / FCF	64.1x	51.3x	30.6x	42x	23.6x	27.9x	22.5x	18.9x
FCF Yield	1.56%	1.95%	3.27%	2.38%	4.23%	3.59%	4.45%	5.3%
Dividend per Share ²	-	-	-	-	-	0.2411	0.2769	0.3064
Rate of return	-	-	-	-	-	1.94%	2.23%	2.47%
EPS ²	0.29	0.47	0.54	0.5	0.51	0.6819	0.7847	0.8715
Distribution rate	-	-	-	-	-	35.4%	35.3%	35.2%
Net sales ¹	673.7	835.6	988.2	1,065	1,047	1,100	1,166	1,227
EBITDA ¹	101.1	121.7	137.5	143.3	156	163	176	188.3
EBIT ¹	42.8	70.9	92.07	93.7	103.2	109.1	119.9	130.3
Net income ¹	26.5	45	52.34	48.8	50.1	65.92	76.02	84.9
Net Debt ¹	126.6	90.65	100.2	97.7	100.5	111	82.85	51.99
Reference price ²	14.06	12.70	14.30	13.92	11.06	12.40	12.40	12.40
Nbr of stocks (in thousands)	95,742	96,258	96,258	96,258	96,364	93,867	-	-
Announcement Date	23/03/22	14/03/23	20/03/24	04/03/25	04/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.15x	4.04x	14.79x	3.05%	334B
L'ORÉAL	28.54x	4.39x	18.11x	2.09%	223B
UNILEVER PLC	17.74x	2.66x	11.72x	3.6%	128B
COLGATE-PALMOLIVE COMPANY	23.26x	3.46x	14.55x	2.51%	67.39B
GALDERMA GROUP AG	49.91x	7.23x	27.86x	0.31%	45.14B
HINDUSTAN UNILEVER LIMITED	38.12x	6.13x	26.61x	2.45%	44.8B
KENVUE INC.	18.14x	2.58x	10.74x	4.9%	33.08B
ESTEE LAUDER	31.19x	2.36x	13.24x	1.73%	32.63B
KIMBERLY-CLARK CORPORATION	14.14x	2.31x	10.68x	5.47%	31.38B
Average	26.91x	3.91x	16.48x	2.9%	104.38B
Weighted average by Cap.	24.79x	3.98x	16.00x	2.8%